FLS
Flowserve Corp
Price:  
50.91 
USD
Volume:  
1,702,920.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLS Intrinsic Value

14.00 %
Upside

What is the intrinsic value of FLS?

As of 2025-05-28, the Intrinsic Value of Flowserve Corp (FLS) is 58.02 USD. This FLS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.91 USD, the upside of Flowserve Corp is 14.00%.

The range of the Intrinsic Value is 41.29 - 95.59 USD

Is FLS undervalued or overvalued?

Based on its market price of 50.91 USD and our intrinsic valuation, Flowserve Corp (FLS) is undervalued by 14.00%.

50.91 USD
Stock Price
58.02 USD
Intrinsic Value
Intrinsic Value Details

FLS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.29 - 95.59 58.02 14.0%
DCF (Growth 10y) 48.96 - 104.89 66.36 30.3%
DCF (EBITDA 5y) 45.89 - 65.81 56.65 11.3%
DCF (EBITDA 10y) 51.48 - 75.03 63.38 24.5%
Fair Value 24.71 - 24.71 24.71 -51.45%
P/E 51.25 - 54.36 51.93 2.0%
EV/EBITDA 36.18 - 52.58 46.97 -7.7%
EPV 15.89 - 22.61 19.25 -62.2%
DDM - Stable 16.32 - 44.12 30.22 -40.6%
DDM - Multi 33.72 - 69.02 45.11 -11.4%

FLS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,655.46
Beta 1.63
Outstanding shares (mil) 130.73
Enterprise Value (mil) 7,610.07
Market risk premium 4.60%
Cost of Equity 10.34%
Cost of Debt 4.63%
WACC 9.08%